Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.65% first-year return on $84,780 initial cash invested.
17.65%
Cash On Cash
11.61%
Cap Rate
1.88
DSCR
$4,836
Rent
$1,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,836 income − $3,589 expenses = $1,247 cash flow
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,780
Downpayment
20%
$63,600
Closing costs
1%
$3,180
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,836
Total Expenses
$3,589
Mortgage P&I
34%
$1,637
Property Taxes
4%
$198
Home Insurance
2%
$111
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532